Delhi-based logistics and freight-management company offering customs house brokerage, sea/air/multi-modal freight forwarding, 3PL/warehousing and specialised cargo services.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 11 | 11 | 11 | 12 |
| Reserves | 11 | 13 | 16 | 21 | 47 | 66 | 74 | 82 |
| Borrowings | 1 | 0 | 0 | 1 | 0 | 1 | 5 | 6 |
| Other Liabilities | 7 | 10 | 9 | 11 | 12 | 12 | 12 | 12 |
| Total Liabilities | 26 | 30 | 33 | 40 | 70 | 89 | 102 | 111 |
| AssetsFixed Assets | 1 | 2 | 1 | 1 | 3 | 4 | 4 | 4 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 2 | 1 | 7 | 21 | 30 | 22 | 17 |
| Other Assets | 24 | 27 | 31 | 32 | 45 | 55 | 76 | 91 |
| Total Assets | 26 | 30 | 33 | 40 | 70 | 89 | 102 | 111 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 1 | 3 | 1 | 6 | -3 | -6 | -5 |
| Cash from Investing | — | 0 | -2 | 1 | -6 | -17 | -10 | 12 |
| Cash from Financing | — | -1 | -1 | 0 | 0 | 24 | 11 | 9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | 1 | 2 | 1 | 5 | -5 | -8 | -5 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (15.7×) and current (16.0×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 16× exit, ₹298 only delivers your return if you pay ₹207. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 20.53 |
| FY28 | 10.0% | 22.58 |
| FY29 | 10.0% | 24.84 |
| FY30 | 10.0% | 27.32 |
| FY31 | 10.0% | 30.05 |
| FY32 | 8.0% ·fade | 32.46 |
| FY33 | 6.0% ·fade | 34.40 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.